Highlights

[NYLEX] QoQ Annualized Quarter Result on 2016-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-May-2016  [#4]
Profit Trend QoQ -     79.17%    YoY -     51.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 1,276,278 1,175,024 1,092,632 1,197,450 1,208,580 1,300,154 1,291,272 -0.78%
  QoQ % 8.62% 7.54% -8.75% -0.92% -7.04% 0.69% -
  Horiz. % 98.84% 91.00% 84.62% 92.73% 93.60% 100.69% 100.00%
PBT 34,612 27,376 12,260 20,512 15,632 17,884 12,672 95.52%
  QoQ % 26.43% 123.30% -40.23% 31.22% -12.59% 41.13% -
  Horiz. % 273.14% 216.04% 96.75% 161.87% 123.36% 141.13% 100.00%
Tax -13,689 -12,286 -7,988 -9,335 -10,009 -11,186 -8,324 39.37%
  QoQ % -11.42% -53.81% 14.43% 6.74% 10.52% -34.38% -
  Horiz. % 164.46% 147.60% 95.96% 112.15% 120.25% 134.38% 100.00%
NP 20,922 15,090 4,272 11,177 5,622 6,698 4,348 185.30%
  QoQ % 38.65% 253.23% -61.78% 98.78% -16.05% 54.05% -
  Horiz. % 481.20% 347.06% 98.25% 257.06% 129.32% 154.05% 100.00%
NP to SH 18,162 13,150 1,880 11,154 6,225 7,760 6,844 91.80%
  QoQ % 38.12% 599.47% -83.15% 79.17% -19.78% 13.38% -
  Horiz. % 265.38% 192.14% 27.47% 162.97% 90.96% 113.38% 100.00%
Tax Rate 39.55 % 44.88 % 65.15 % 45.51 % 64.03 % 62.55 % 65.69 % -28.72%
  QoQ % -11.88% -31.11% 43.16% -28.92% 2.37% -4.78% -
  Horiz. % 60.21% 68.32% 99.18% 69.28% 97.47% 95.22% 100.00%
Total Cost 1,255,356 1,159,934 1,088,360 1,186,273 1,202,957 1,293,456 1,286,924 -1.64%
  QoQ % 8.23% 6.58% -8.25% -1.39% -7.00% 0.51% -
  Horiz. % 97.55% 90.13% 84.57% 92.18% 93.48% 100.51% 100.00%
Net Worth 345,475 341,761 328,999 323,639 322,199 324,298 317,207 5.86%
  QoQ % 1.09% 3.88% 1.66% 0.45% -0.65% 2.24% -
  Horiz. % 108.91% 107.74% 103.72% 102.03% 101.57% 102.24% 100.00%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - - - 3,852 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 34.54 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 345,475 341,761 328,999 323,639 322,199 324,298 317,207 5.86%
  QoQ % 1.09% 3.88% 1.66% 0.45% -0.65% 2.24% -
  Horiz. % 108.91% 107.74% 103.72% 102.03% 101.57% 102.24% 100.00%
NOSH 191,930 192,000 195,833 192,642 192,933 193,034 192,247 -0.11%
  QoQ % -0.04% -1.96% 1.66% -0.15% -0.05% 0.41% -
  Horiz. % 99.84% 99.87% 101.87% 100.21% 100.36% 100.41% 100.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 1.64 % 1.28 % 0.39 % 0.93 % 0.47 % 0.52 % 0.34 % 185.75%
  QoQ % 28.13% 228.21% -58.06% 97.87% -9.62% 52.94% -
  Horiz. % 482.35% 376.47% 114.71% 273.53% 138.24% 152.94% 100.00%
ROE 5.26 % 3.85 % 0.57 % 3.45 % 1.93 % 2.39 % 2.16 % 81.10%
  QoQ % 36.62% 575.44% -83.48% 78.76% -19.25% 10.65% -
  Horiz. % 243.52% 178.24% 26.39% 159.72% 89.35% 110.65% 100.00%
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 664.97 611.99 557.94 621.59 626.42 673.53 671.67 -0.67%
  QoQ % 8.66% 9.69% -10.24% -0.77% -6.99% 0.28% -
  Horiz. % 99.00% 91.11% 83.07% 92.54% 93.26% 100.28% 100.00%
EPS 9.45 6.84 0.96 5.79 3.23 4.02 3.56 91.83%
  QoQ % 38.16% 612.50% -83.42% 79.26% -19.65% 12.92% -
  Horiz. % 265.45% 192.13% 26.97% 162.64% 90.73% 112.92% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8000 1.7800 1.6800 1.6800 1.6700 1.6800 1.6500 5.98%
  QoQ % 1.12% 5.95% 0.00% 0.60% -0.60% 1.82% -
  Horiz. % 109.09% 107.88% 101.82% 101.82% 101.21% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 656.73 604.63 562.24 616.17 621.90 669.02 664.45 -0.78%
  QoQ % 8.62% 7.54% -8.75% -0.92% -7.04% 0.69% -
  Horiz. % 98.84% 91.00% 84.62% 92.73% 93.60% 100.69% 100.00%
EPS 9.35 6.77 0.97 5.74 3.20 3.99 3.52 91.91%
  QoQ % 38.11% 597.94% -83.10% 79.37% -19.80% 13.35% -
  Horiz. % 265.63% 192.33% 27.56% 163.07% 90.91% 113.35% 100.00%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7777 1.7586 1.6929 1.6654 1.6579 1.6687 1.6323 5.86%
  QoQ % 1.09% 3.88% 1.65% 0.45% -0.65% 2.23% -
  Horiz. % 108.91% 107.74% 103.71% 102.03% 101.57% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.6950 0.5750 0.5750 0.5400 0.5900 0.5850 0.4900 -
P/RPS 0.10 0.09 0.10 0.09 0.09 0.09 0.07 26.87%
  QoQ % 11.11% -10.00% 11.11% 0.00% 0.00% 28.57% -
  Horiz. % 142.86% 128.57% 142.86% 128.57% 128.57% 128.57% 100.00%
P/EPS 7.34 8.40 59.90 9.33 18.29 14.55 13.76 -34.25%
  QoQ % -12.62% -85.98% 542.02% -48.99% 25.70% 5.74% -
  Horiz. % 53.34% 61.05% 435.32% 67.81% 132.92% 105.74% 100.00%
EY 13.62 11.91 1.67 10.72 5.47 6.87 7.27 52.03%
  QoQ % 14.36% 613.17% -84.42% 95.98% -20.38% -5.50% -
  Horiz. % 187.35% 163.82% 22.97% 147.46% 75.24% 94.50% 100.00%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.32 0.34 0.32 0.35 0.35 0.30 19.13%
  QoQ % 21.87% -5.88% 6.25% -8.57% 0.00% 16.67% -
  Horiz. % 130.00% 106.67% 113.33% 106.67% 116.67% 116.67% 100.00%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 -
Price 0.8950 0.5700 0.7250 0.5250 0.5750 0.6200 0.5650 -
P/RPS 0.13 0.09 0.13 0.08 0.09 0.09 0.08 38.26%
  QoQ % 44.44% -30.77% 62.50% -11.11% 0.00% 12.50% -
  Horiz. % 162.50% 112.50% 162.50% 100.00% 112.50% 112.50% 100.00%
P/EPS 9.46 8.32 75.52 9.07 17.82 15.42 15.87 -29.19%
  QoQ % 13.70% -88.98% 732.64% -49.10% 15.56% -2.84% -
  Horiz. % 59.61% 52.43% 475.87% 57.15% 112.29% 97.16% 100.00%
EY 10.57 12.02 1.32 11.03 5.61 6.48 6.30 41.24%
  QoQ % -12.06% 810.61% -88.03% 96.61% -13.43% 2.86% -
  Horiz. % 167.78% 190.79% 20.95% 175.08% 89.05% 102.86% 100.00%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.50 0.32 0.43 0.31 0.34 0.37 0.34 29.35%
  QoQ % 56.25% -25.58% 38.71% -8.82% -8.11% 8.82% -
  Horiz. % 147.06% 94.12% 126.47% 91.18% 100.00% 108.82% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS